GDEN
NEW ROYAL HOLDCO I INC.
$28.55
+0.00 (+0.00%)
At close · May 7
Market Cap
$747.98M
Shares
26,199,079
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$634.91M
-4.8%
FY2025
Net Income
-$6.04M
-111.9%
FY2025
Gross Margin
92.78%
-0.3pp
FY2025
Operating Margin
3.39%
-13.4pp
FY2025
Diluted EPS
-$0.23
-113.5%
FY2025
Operating Cash Flow
$83.06M
-10.1%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $634.91M | $666.82M | $1.05B | $1.12B | $1.1B | $694.16M | $973.41M | $851.79M | $507.14M | $400M | $185.92M | $58.36M | $39.93M | $10.95M | $35.57M | $24.6M | |
| $50.72M | $56.06M | $71.79M | $63.13M | — | — | $9.01M | $7.5M | $1.3M | — | — | — | — | — | — | — | |
| $45.87M | $46.26M | $46.52M | $46.58M | — | — | — | — | — | — | — | — | — | — | — | — | |
| $589.04M | $620.56M | $1.01B | $1.08B | — | — | — | — | — | — | — | — | — | — | — | — | |
| 92.78% | 93.06% | 95.58% | 95.85% | — | — | — | — | — | — | — | — | — | — | — | — | |
| $218.46M | $225.31M | $255.57M | $235.4M | $221.97M | $183.12M | $229.34M | $183.89M | $98.38M | $66.32M | $38.71M | $22.08M | $19.33M | $10.19M | $9.46M | $11.77M | |
| $2.7M | $2.4M | $2.4M | $7.4M | $8.1M | $21M | $22.7M | $17.8M | — | — | — | — | $716K | $1.06M | $11.69M | $11.14M | |
| $90.28M | $90.03M | $88.93M | $100.12M | $106.69M | $124.43M | $116.59M | $94.46M | $40.79M | $27.51M | $10.8M | $3.51M | $2.99M | $675K | $297K | — | |
| $188.74M | $199.5M | $200.77M | $183.12M | — | — | — | — | — | — | — | — | — | — | — | — | |
| $613.38M | $554.69M | $653.94M | $973.77M | $930.5M | $761.59M | $927.29M | $800.83M | $491.85M | $386.96M | $158.68M | $79.12M | $25.38M | $18.04M | $33.99M | $66.97M | |
| $21.53M | $112.12M | $399.21M | $147.95M | $166.04M | -$67.44M | $46.12M | $50.97M | $15.29M | $13.04M | $18.36M | -$23.95M | $13.41M | -$7.09M | -$10.31M | -$40.77M | |
| 3.39% | 16.81% | 37.91% | 13.19% | 15.14% | -9.72% | 4.74% | 5.98% | 3.02% | 3.26% | 9.88% | -41.04% | 33.58% | -64.73% | -28.99% | -165.73% | |
| $111.81M | $202.16M | $488.15M | $248.07M | $272.73M | $56.99M | $162.71M | $145.42M | $56.08M | $40.54M | $29.16M | -$20.44M | $16.4M | -$6.41M | -$10.01M | — | |
| — | — | — | — | — | — | — | — | — | — | $2.81M | $1.21M | $1.24M | $900K | — | — | |
| -$30.67M | -$39.33M | -$67.25M | -$65.08M | -$3.83M | -$69.11M | -$87.54M | -$62.24M | -$21.13M | -$1.06M | -$3.81M | -$894K | $5.24M | $7.79M | $5.2M | $28.09M | |
| — | — | — | — | — | — | — | — | — | $4.53M | — | — | — | — | — | — | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -$64K | |
| -$9.13M | $72.79M | $331.96M | $82.87M | $162.21M | -$136.55M | -$41.42M | -$11.28M | -$5.84M | $11.98M | $14.55M | -$24.85M | $18.65M | — | — | — | |
| -$3.09M | $22.06M | $76.21M | $521K | $436K | $61K | -$1.88M | $9.64M | -$7.92M | -$4.33M | -$9.97M | $0 | $0 | -$2.46M | -$3.23M | $1.15M | |
| -$6.04M | $50.73M | $255.76M | $82.35M | $161.78M | -$136.61M | -$39.55M | -$20.91M | $2.08M | $16.3M | $24.52M | -$24.85M | $18.65M | $3.22M | -$1.85M | -$13.84M | |
| -0.95% | 7.61% | 24.28% | 7.34% | 14.75% | -19.68% | -4.06% | -2.46% | 0.41% | 4.08% | 13.19% | -42.57% | 46.71% | 29.41% | -5.19% | -56.24% | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | $61K | -$37K | — | |
| — | — | — | — | — | — | — | — | $2.17M | $16.3M | $24.54M | -$24.87M | $18.65M | $3.22M | — | — | |
| USD/shares | -$0.23 | $1.80 | $8.93 | $2.87 | $5.64 | -$4.87 | -$1.43 | -$0.76 | $0.09 | $0.74 | $1.45 | -$1.86 | $1.41 | $0.24 | -$0.07 | -$0.52 |
| USD/shares | -$0.23 | $1.71 | $8.31 | $2.61 | $5.04 | -$4.87 | -$1.43 | -$0.76 | $0.08 | $0.73 | $1.43 | -$1.86 | $1.40 | $0.24 | -$0.07 | -$0.52 |
| shares | 26.28M | 28.18M | 28.65M | 28.66M | 28.71M | 28.08M | 27.75M | 27.55M | 23.11M | 22.14M | 16.88M | 13.38M | 13.24M | 13.22M | 26.4M | 26.37M |
| shares | 26.28M | 29.7M | 30.78M | 31.51M | 32.12M | 28.08M | 27.75M | 27.55M | 24.66M | 22.45M | 17.1M | 13.38M | 13.35M | 13.22M | 26.4M | 26.37M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2016–FY2025: $205.29M in buybacks, $128.91M in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| Nevada Casino Resorts | $375,641,000 | $399,139,000 | $413,058,000 | $406,950,000 | — | — | — | — |
| Nevada Locals Casinos | $150,917,000 | $150,972,000 | $157,435,000 | $157,514,000 | $159,855,000 | $113,031,000 | $135,686,000 | — |
| Nevada Taverns | $107,199,000 | $109,723,000 | $109,215,000 | $109,965,000 | $110,170,000 | $64,041,000 | — | — |
| Casinos | — | — | — | — | — | — | — | $513,949,000 |
| Distributed Gaming | — | $6,019,000 | $320,680,000 | $365,472,000 | $357,414,000 | $214,215,000 | $357,239,000 | $337,067,000 |
| Maryland Casino Resort | — | — | $43,456,000 | $78,010,000 | — | — | — | — |
| Maryland Casino Resport | — | — | $43,456,000 | — | $78,155,000 | $51,636,000 | $70,170,000 | — |
| Nevada Casino Reports | — | — | $413,058,000 | — | $389,712,000 | $250,643,000 | $409,545,000 | — |
By Product & Service (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| Casino | $316,132,000 | $319,267,000 | $674,301,000 | $760,906,000 | $766,307,000 | $476,753,000 | $578,803,000 | $525,176,000 |
| Food And Beverage | $162,936,000 | $171,925,000 | $182,408,000 | $175,363,000 | $167,815,000 | $112,081,000 | $202,933,000 | $170,453,000 |
| Occupancy | $105,124,000 | $119,565,000 | $124,649,000 | $122,324,000 | $109,802,000 | $71,411,000 | $132,193,000 | $106,805,000 |
| Hotel Other | — | — | $71,791,000 | $63,126,000 | $52,619,000 | $33,910,000 | $59,481,000 | $49,360,000 |